0.479
Revenue¥B
8.917
9.023
9.168
9.555
9.754
10.16
10.55
11.02
11.13
11.49
0.493
3.32%
2.96%
71
28.04
Revenue growth%
22.65
24.11
25.81
24.94
24.71
24.22
22.65
22.97
22.97
24.32
23.39
22.97
24.16
68
10.83
Gross margin%
9.57
8.13
10.22
9.89
11.01
10.95
12.42
14.22
15.75
18.20
12.11
14.22
10.98
34
20.51
Operating margin%
7.66
6.69
7.45
8.09
8.58
10.23
11.11
10.76
9.74
8.79
3.10
10.23
8.69
20
7.97
Net margin%
14.00
14.03
11.38
10.03
11.24
10.71
12.58
10.43
11.92
10.71
19.96
10.71
11.31
66
14.18
P/E ratio (avg)x
6.499
7.198
6.641
5.851
5.364
5.894
5.677
5.774
5.671
6.026
20.91
5.774
5.872
8
28.62
EV/EBITx
18.25
18.36
17.19
18.80
19.15
20.56
19.64
21.81
22.63
23.62
27.53
21.81
19.40
91
16.57
FCF yield (avg)%
28.45
28.29
29.30
29.33
30.86
31.01
33.86
35.18
32.28
34.14
3.03
33.86
30.94
30
16.93
FCF margin%
11.46
13.19
10.85
8.22
10.46
12.18
11.30
11.07
12.92
13.09
11.64
12.18
11.38
7
0.752
FCF / Net incomex
1.301
1.392
1.669
2.026
2.366
2.695
2.929
3.183
3.450
3.430
1.169
3.183
2.531
53
3.86
ROIC%
28.49
30.02
32.41
34.83
34.05
31.47
31.59
32.81
33.95
34.18
23.31
32.81
32.61
65
13.42
Return on equity%
7.42
7.84
10.27
13.01
15.02
12.61
9.67
11.94
14.65
17.21
12.25
12.61
12.27
62
14.91
Return on assets%
12.41
14.51
11.71
12.78
15.72
13.07
11.05
12.21
10.09
11.78
4.34
11.78
12.31
6
14.30
EPS¥
22.56
22.74
22.19
21.89
22.01
26.24
29.98
29.31
31.87
38.23
15.36
11.68%
6.74%
—
18.80
EPS growth%
22.68
22.91
23.76
25.02
23.05
24.07
23.02
23.53
23.17
23.04
12.38
23.17
23.11
8
23.37
Bookvalue per sh¥
17.18
20.03
21.45
25.30
24.87
24.54
27.70
26.80
27.92
27.78
21.04
2.24%
6.23%
—
9.85
FCF per share¥
16.39
14.50
13.65
12.87
13.27
12.04
13.41
12.73
11.89
10.65
11.43
(4.30%)
(3.29%)
—
24.66
Dividend per sh¥
23.59
22.30
23.84
25.15
23.31
22.61
19.51
19.10
16.24
13.89
13.68
(9.84%)
(6.57%)
—
21.74
Div yield (avg)%
21.89
24.67
25.24
27.47
29.27
27.82
25.70
25.59
26.00
26.43
9.47
26.00
25.85
19
12.73
Payout ratio%
22.30
21.93
20.28
21.75
22.00
22.49
19.62
18.92
21.79
22.59
6.51
21.79
21.86
26
138.4
Shares (diluted)M
186.6
175.3
203.9
218.2
213.4
224.7
222.9
241.7
276.9
304.7
137.6
7.38%
5.70%
56
4.15
Buyback yield%
3.35
3.98
4.44
6.75
6.08
7.23
4.25
1.52
2.18
1.03
28.01
2.18
4.11
84
1.673
D/E ratiox
0.348
0.338
0.348
0.406
0.436
0.491
0.461
0.453
0.487
0.476
1.227
0.476
0.445
25
9.047
Enterprise value¥B
6.891
8.021
8.244
9.746
10.43
10.96
13.21
15.43
16.10
18.00
5.310
11.54%
10.66%
65
4.073
LT debt¥B
6.035
6.798
6.558
6.015
5.563
5.302
5.951
6.094
5.543
6.117
8.861
1.92%
0.81%
68
Revenue
¥11.49B
2.96%
1.00×
Cost of revenue
¥6.740B
2.67%
0.97×
Operating expenses
¥2.534B
3.18%
1.02×
Property and equipment
14.59%